Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $153k initial cash invested.
-8.12%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$4,608
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $5,644 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,436
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$5,644
Mortgage P&I
72%
$3,296
Property Taxes
9%
$397
Home Insurance
5%
$210
HOA
4%
$175
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507